Property Info
- MLS S5115799
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1880
- Foundation Slab
- Min Lease Slab
- HOA Fees $351.00
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- PrimaryBedroom Upstairs
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.0 | Gross Yield8.5% | Annual Rent$25,200.00 | Property Taxes$3,310.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $3,310.00 | $16,550.00 | $33,100.00 | |||
| Net Cash Flow | $21,890.00 | $109,450.00 | $218,900.00 | |||
| HOA Fees | $4,212.00 | $21,060.00 | $42,120.00 |